[HUNZPTY] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 52.69%
YoY- -20.82%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 112,943 86,242 66,557 56,295 33,357 32,803 47,826 77.42%
PBT 20,968 19,572 14,265 12,322 7,657 6,502 12,601 40.46%
Tax -10,286 -9,308 -6,221 -5,286 -3,049 -2,348 -4,963 62.62%
NP 10,682 10,264 8,044 7,036 4,608 4,154 7,638 25.08%
-
NP to SH 11,724 11,306 8,044 7,036 4,608 4,154 7,638 33.09%
-
Tax Rate 49.06% 47.56% 43.61% 42.90% 39.82% 36.11% 39.39% -
Total Cost 102,261 75,978 58,513 49,259 28,749 28,649 40,188 86.49%
-
Net Worth 60,230 96,514 97,824 96,906 91,593 90,227 90,168 -23.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 48 - - - 3,396 3,396 3,396 -94.16%
Div Payout % 0.41% - - - 73.71% 81.77% 44.47% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 60,230 96,514 97,824 96,906 91,593 90,227 90,168 -23.60%
NOSH 60,230 60,283 60,311 59,915 59,872 59,999 60,172 0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.46% 11.90% 12.09% 12.50% 13.81% 12.66% 15.97% -
ROE 19.47% 11.71% 8.22% 7.26% 5.03% 4.60% 8.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 187.52 143.06 110.36 93.96 55.71 54.67 79.48 77.31%
EPS 19.47 18.75 13.34 11.74 7.70 6.92 12.69 33.06%
DPS 0.08 0.00 0.00 0.00 5.67 5.66 5.64 -94.15%
NAPS 1.00 1.601 1.622 1.6174 1.5298 1.5038 1.4985 -23.65%
Adjusted Per Share Value based on latest NOSH - 59,915
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 50.15 38.30 29.55 25.00 14.81 14.57 21.24 77.40%
EPS 5.21 5.02 3.57 3.12 2.05 1.84 3.39 33.21%
DPS 0.02 0.00 0.00 0.00 1.51 1.51 1.51 -94.41%
NAPS 0.2674 0.4286 0.4344 0.4303 0.4067 0.4007 0.4004 -23.61%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.12 1.19 1.39 1.68 1.41 1.35 0.98 -
P/RPS 0.60 0.83 1.26 1.79 2.53 2.47 1.23 -38.05%
P/EPS 5.75 6.35 10.42 14.31 18.32 19.50 7.72 -17.84%
EY 17.38 15.76 9.60 6.99 5.46 5.13 12.95 21.69%
DY 0.07 0.00 0.00 0.00 4.02 4.19 5.76 -94.72%
P/NAPS 1.12 0.74 0.86 1.04 0.92 0.90 0.65 43.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 28/11/02 30/08/02 28/05/02 26/02/02 27/11/01 -
Price 1.35 1.07 1.20 1.49 1.79 1.44 1.37 -
P/RPS 0.72 0.75 1.09 1.59 3.21 2.63 1.72 -44.07%
P/EPS 6.94 5.71 9.00 12.69 23.26 20.80 10.79 -25.50%
EY 14.42 17.53 11.11 7.88 4.30 4.81 9.27 34.28%
DY 0.06 0.00 0.00 0.00 3.17 3.93 4.12 -94.05%
P/NAPS 1.35 0.67 0.74 0.92 1.17 0.96 0.91 30.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment